| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.2 | 0.1 | 0.6 | 0.4 | 0.6 | +59.4% | |
| Cash & short-term investments | 0.0 | 0.2 | 0.1 | 0.6 | 0.4 | 0.6 | +59.4% | |
| Receivables | 0.0 | 1.4 | 1.8 | 2.3 | 2.1 | 411.1 | +19648.8% | |
| Inventory | 0.0 | 0.0 | 14.9 | 12.8 | 0.0 | 75.9 | — | |
| Total current assets | 0.2 | 2.2 | 335.7 | 397.3 | 2.1 | 491.4 | +23504.9% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 61.0 | 76.5 | 413.7 | 475.3 | 583.4 | 569.4 | −2.4% | |
| Payables | 0.0 | 0.0 | 317.5 | 352.9 | 428.2 | 327.6 | −23.5% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 0.3 | 2.5 | 328.3 | 366.2 | 443.7 | 369.5 | −16.7% | |
| Long-term debt | 0.0 | 13.4 | 14.7 | 14.7 | 14.7 | 14.7 | +0.0% | |
| Total debt | 0.0 | 13.4 | 14.7 | 14.7 | 14.7 | 14.7 | +0.0% | |
| Net debt | (0.0) | 13.2 | 14.6 | 14.1 | 14.3 | 14.1 | −1.6% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 0.3 | 15.9 | 343.0 | 380.9 | 458.4 | 384.2 | −16.2% | |
| Total equity | 60.7 | 60.6 | 70.7 | 94.5 | 125.0 | 185.1 | +48.1% | |
| Retained earnings | 30.7 | 30.6 | 40.7 | 34.5 | 65.0 | 125.1 | +92.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
